[YTLPOWR] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 100.53%
YoY- 1.48%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 3,220,025 11,858,093 9,078,653 6,398,316 3,358,710 14,436,606 11,051,372 -56.01%
PBT 266,291 1,247,192 990,061 651,162 302,873 1,126,594 883,334 -55.00%
Tax -92,157 -326,794 -282,241 -163,611 -65,336 82,153 -130,995 -20.88%
NP 174,134 920,398 707,820 487,551 237,537 1,208,747 752,339 -62.26%
-
NP to SH 186,723 918,812 711,715 488,980 243,849 1,202,414 737,420 -59.94%
-
Tax Rate 34.61% 26.20% 28.51% 25.13% 21.57% -7.29% 14.83% -
Total Cost 3,045,891 10,937,695 8,370,833 5,910,765 3,121,173 13,227,859 10,299,033 -55.57%
-
Net Worth 12,448,199 11,273,111 10,127,718 9,641,859 10,392,450 10,117,484 9,670,003 18.31%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 695,871 - - - 656,979 - -
Div Payout % - 75.74% - - - 54.64% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 12,448,199 11,273,111 10,127,718 9,641,859 10,392,450 10,117,484 9,670,003 18.31%
NOSH 7,072,840 6,958,710 6,936,793 6,887,042 6,792,451 6,569,795 6,578,233 4.94%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.41% 7.76% 7.80% 7.62% 7.07% 8.37% 6.81% -
ROE 1.50% 8.15% 7.03% 5.07% 2.35% 11.88% 7.63% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 45.53 170.41 130.88 92.90 49.45 219.74 168.00 -58.08%
EPS 2.64 13.20 10.26 7.10 3.59 18.30 11.21 -61.83%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.76 1.62 1.46 1.40 1.53 1.54 1.47 12.74%
Adjusted Per Share Value based on latest NOSH - 6,983,789
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 38.95 143.43 109.81 77.39 40.63 174.62 133.68 -56.01%
EPS 2.26 11.11 8.61 5.91 2.95 14.54 8.92 -59.92%
DPS 0.00 8.42 0.00 0.00 0.00 7.95 0.00 -
NAPS 1.5057 1.3636 1.225 1.1663 1.2571 1.2238 1.1697 18.31%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.61 1.60 1.50 1.48 1.64 1.47 1.57 -
P/RPS 3.54 0.94 1.15 1.59 3.32 0.67 0.93 143.59%
P/EPS 60.98 12.12 14.62 20.85 45.68 8.03 14.01 166.34%
EY 1.64 8.25 6.84 4.80 2.19 12.45 7.14 -62.46%
DY 0.00 6.25 0.00 0.00 0.00 6.80 0.00 -
P/NAPS 0.91 0.99 1.03 1.06 1.07 0.95 1.07 -10.22%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 20/08/15 21/05/15 12/02/15 20/11/14 28/08/14 20/05/14 -
Price 1.51 1.49 1.66 1.62 1.65 1.43 1.57 -
P/RPS 3.32 0.87 1.27 1.74 3.34 0.65 0.93 133.39%
P/EPS 57.20 11.28 16.18 22.82 45.96 7.81 14.01 155.23%
EY 1.75 8.86 6.18 4.38 2.18 12.80 7.14 -60.80%
DY 0.00 6.71 0.00 0.00 0.00 6.99 0.00 -
P/NAPS 0.86 0.92 1.14 1.16 1.08 0.93 1.07 -13.54%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment